BNBCalc.com Investment Analysis Report of 1501 S Ocean Blvd unit 1401, Myrtle Beach, SC 29577, USA

1 bed • 1 bath • 2 guests • $118,000

BNB

Calc

Return Metrics

3.86% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

3.86%

Cap Rate

7.77%

Return on Investment

18.83%

Annual Revenue

$24,953

AirDNA projects $122/night at 56% occupancy ($24,953).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,315

Annual Expenses

$15,784

Utilities

$170

Internet + TV

$120

Water/Sewer

Garbage

Electric

Gas

Other

$50

Maintenance

$1,083

Property Insurance

$150

HOA

$500

Landscaping

Ongoing Repairs

$50

Supplies

$75

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$208

Management & Platform Fees

$62

Platform Fee (i.e. Airbnb)

$62

Property Manager Fee

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$5,600

Deductible property tax

$1,168

Est. Depreciation Value

$57,067

Profit on this property

$9,170

Your total deduction

$54,666

So, your new taxable income is your previous income minus your total deduction ($150,000 - $54,666)

$95,334

Your old tax bill

$45,000

Your new tax bill

$28,600

Estimated tax savings

$16,400

1501 S Ocean Blvd Myrtle Beach, South Carolina, 29577-4482

1 bed • 1 bath • 2 guests • $118,000

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$24,953

Profit (Cash Flow)

$1,214

Cap Rate

7.8%

Annual Revenue

$24,953

AirDNA projects $122/night at 56% occupancy ($24,953)

Occupancy Rate

Avg Daily Rate

Return Metrics

3.86% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.86%

Cap Rate

7.77%

Return on Investment

18.83%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual Income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your estimated deduction will be...

Deductible mortgage interest

$5,600

Deductible property tax

$1,168

Your total deduction

$15,757

Your adjusted annual income

$150,000 - $15,757 = $134,243

Taxes on $134,243 (30%)

$40,273

Your old tax bill

$45,000

Your new tax bill

$40,273

Estimated tax savings

$4,727

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com